| Revenue | DKK -426K | -34% |
| EBITDA | DKK -426K | +34% |
| Net profit | DKK 155K | -98% |
| Total assets | DKK 97,9M | +1% |
| Equity | DKK 93M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -68 | -286 | -299 | -443 | -1.130 | -106 | 264 | 1.069 | 125 | 350 | 117.060 | -643 | -426 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -68 | -286 | -299 | -443 | -1.130 | -106 | 264 | 1.069 | 125 | 350 | 117.060 | -643 | -426 |
| Depreciation & amort. | -678 | -615 | -645 | -645 | -645 | -645 | -645 | -646 | -705 | -705 | -0 | -0 | -0 |
| EBIT | -746 | -901 | -944 | -1.088 | -1.775 | -751 | -381 | 424 | -579 | -354 | 117.060 | -643 | -426 |
| Net financials | -352 | -507 | -568 | -622 | -768 | -590 | -612 | -656 | -612 | -691 | 1.778 | 9.375 | 617 |
| Profit before tax | -1.098 | -1.407 | -1.512 | -1.709 | -2.542 | -1.341 | -993 | -233 | -1.191 | -1.046 | 118.838 | 8.732 | 191 |
| Tax | -146 | -435 | -370 | -684 | -533 | -451 | 154 | 42 | -163 | -229 | 26.114 | 1.976 | 36 |
| Net profit | -952 | -972 | -1.142 | -1.025 | -2.010 | -890 | -1.148 | -275 | -1.028 | -816 | 92.725 | 6.756 | 155 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.086 | 34.033 | 33.743 | 32.929 | 32.787 | 31.577 | 31.075 | 31.164 | 31.082 | 30.669 | 91.950 | 97.300 | 97.859 |
| Equity | 19.816 | 18.843 | 17.701 | 16.676 | 14.666 | 13.776 | 12.629 | 12.354 | 11.326 | 10.918 | 86.093 | 92.849 | 93.004 |
| Long-term debt | 6.203 | 5.809 | 5.400 | 4.977 | 4.537 | 4.080 | 3.607 | 3.115 | 2.606 | 1.537 | 0 | 0 | 0 |
| Short-term debt | 11.787 | 5.535 | 7.166 | 8.485 | 11.325 | 11.913 | 12.878 | 13.691 | 15.309 | 17.011 | 5.857 | 4.451 | 4.855 |
| Total debt | 17.989 | 11.344 | 12.566 | 13.461 | 15.862 | 15.993 | 16.485 | 16.806 | 17.915 | 18.548 | 5.857 | 4.451 | 4.855 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2000 | — | — |
SR Management | Management | 2002 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Kellerstrøm | Audit | 0 companies |
| Steen Rudi Christensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |